Property Info
- MLS TB8508086
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3430
- Living Area (sqft) 2937
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.8% | Annual Rent$42,000.00 | Property Taxes$10,553.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $10,553.40 | $52,767.00 | $105,534.00 | |||
| Net Cash Flow | $31,446.60 | $157,233.00 | $314,466.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |